[L&G] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 32.77%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,894 28,684 24,040 30,214 32,144 28,740 24,428 33.89%
PBT 20,557 13,054 6,368 30,950 25,400 23,390 34,972 -29.76%
Tax -2,645 -962 -808 -1,268 -3,044 -616 -776 125.98%
NP 17,912 12,092 5,560 29,682 22,356 22,774 34,196 -34.94%
-
NP to SH 17,912 12,092 5,560 29,682 22,356 22,774 34,196 -34.94%
-
Tax Rate 12.87% 7.37% 12.69% 4.10% 11.98% 2.63% 2.22% -
Total Cost 19,982 16,592 18,480 532 9,788 5,966 -9,768 -
-
Net Worth 247,722 240,343 233,217 231,739 219,827 215,154 212,409 10.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 247,722 240,343 233,217 231,739 219,827 215,154 212,409 10.76%
NOSH 597,066 598,613 604,347 598,036 598,821 599,315 597,832 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 47.27% 42.16% 23.13% 98.24% 69.55% 79.24% 139.99% -
ROE 7.23% 5.03% 2.38% 12.81% 10.17% 10.58% 16.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.35 4.79 3.98 5.05 5.37 4.80 4.09 33.97%
EPS 3.00 2.02 0.92 4.96 3.73 3.80 5.72 -34.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4149 0.4015 0.3859 0.3875 0.3671 0.359 0.3553 10.86%
Adjusted Per Share Value based on latest NOSH - 597,009
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.27 0.96 0.81 1.02 1.08 0.97 0.82 33.75%
EPS 0.60 0.41 0.19 1.00 0.75 0.77 1.15 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0808 0.0784 0.0779 0.0739 0.0724 0.0714 10.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.47 0.47 0.40 0.48 0.35 0.40 0.26 -
P/RPS 7.41 9.81 10.06 9.50 6.52 8.34 6.36 10.69%
P/EPS 15.67 23.27 43.48 9.67 9.38 10.53 4.55 127.54%
EY 6.38 4.30 2.30 10.34 10.67 9.50 22.00 -56.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.17 1.04 1.24 0.95 1.11 0.73 33.70%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 25/08/10 25/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.44 0.47 0.46 0.38 0.47 0.34 0.29 -
P/RPS 6.93 9.81 11.56 7.52 8.76 7.09 7.10 -1.59%
P/EPS 14.67 23.27 50.00 7.66 12.59 8.95 5.07 102.66%
EY 6.82 4.30 2.00 13.06 7.94 11.18 19.72 -50.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.19 0.98 1.28 0.95 0.82 18.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment